DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Public Storage (PSA)

Real Estate | REIT - Industrial

Today's Price

$324.77

Today's Fair Value

$408.15 +25.67%

Margin of Safety

+20.43%

Projected Value (5Y)

$657.33 +102.4%

Dividends Paid (5Y)

$73.34

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.26% | CAGR (5y): 10.98%

Diluted Shares Growth Rate

Regression: 0.16% | CAGR (5y): 0.14%

Dividend Growth Rate

Regression: 8.28% | CAGR (5y): 8.45%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 5.32x)

Discount Rate